12.37
Revenue€M
7.382
7.775
8.222
8.950
9.379
9.816
10.36
11.24
12.18
13.25
13.46
7.15%
6.49%
24
25.51
Revenue growth%
12.72
10.76
9.60
8.56
8.12
6.85
4.97
4.15
4.32
3.01
18.57
4.32
7.48
74
6.61
Gross margin%
19.04
20.12
19.67
19.46
20.87
20.82
19.22
19.63
18.11
20.59
22.98
19.63
19.65
66
17.83
Operating margin%
9.28
9.76
7.69
7.48
5.27
3.01
5.75
4.70
2.75
5.66
5.62
4.70
5.70
27
9.78
Net margin%
21.89
19.17
21.31
21.41
21.51
18.53
16.33
17.67
17.67
18.31
6.67
17.67
18.85
80
35.95
P/E ratio (avg)x
19.28
17.55
16.71
14.98
12.85
13.72
14.56
14.35
15.02
14.95
19.62
14.56
14.97
68
26.08
EV/EBITx
32.30
30.61
31.86
33.74
30.99
33.38
32.65
36.64
33.69
31.60
6.311
33.38
32.48
89
10.44
FCF yield (avg)%
4.03
3.05
2.14
2.54
0.40
0.40
0.40
0.40
0.40
0.40
12.87
0.40
0.40
85
10.75
FCF margin%
20.31
18.09
16.79
17.08
16.14
17.89
15.31
13.20
12.10
12.76
28.22
13.20
16.46
42
0.829
FCF / Net incomex
1.195
1.098
1.143
1.176
1.031
0.999
0.877
0.832
0.827
0.879
0.141
0.877
1.015
22
3.92
ROIC%
8.30
9.20
10.50
7.63
8.58
9.60
9.89
10.76
13.13
12.58
8.48
10.76
9.74
46
19.60
Return on equity%
22.27
19.86
22.76
20.15
22.26
22.35
23.69
26.48
26.02
24.56
7.37
24.56
22.56
89
15.27
Return on assets%
3.31
3.55
2.41
2.86
0.40
0.40
1.80
0.40
0.40
0.98
7.06
0.40
1.39
50
0.14
EPS€
0.04
0.04
0.04
0.05
0.04
0.04
0.04
0.04
0.05
0.05
0.16
0.82%
1.77%
—
26.45
EPS growth%
13.32
16.29
14.58
13.91
11.38
13.85
16.67
16.48
16.53
13.90
5.01
16.48
14.24
48
0.08
Bookvalue per sh€
0.18
0.17
0.19
0.18
0.16
0.16
0.16
0.16
0.18
0.16
0.12
(0.25%)
(0.28%)
—
0.07
FCF per share€
0.09
0.10
0.10
0.11
0.11
0.11
0.12
0.14
0.13
0.13
0.21
2.68%
4.29%
—
0.14
Dividend per sh€
0.23
0.24
0.25
0.27
0.29
0.32
0.33
0.35
0.34
0.38
0.19
5.66%
6.25%
—
10.49
Div yield (avg)%
16.81
15.67
13.53
11.10
12.72
14.35
15.28
13.04
10.59
12.84
6.55
13.04
13.28
34
19.62
Payout ratio%
20.56
18.47
16.68
18.63
16.37
18.62
16.37
18.31
19.59
19.33
19.03
18.62
18.54
58
41.12
Shares (diluted)M
36.66
38.49
35.80
39.78
36.40
33.69
32.64
32.20
33.01
34.74
41.32
(0.93%)
(1.05%)
60
22.48
Buyback yield%
13.46
15.10
17.59
19.50
18.84
17.66
15.17
14.08
13.89
14.11
15.07
14.11
15.14
94
0.952
D/E ratiox
1.947
1.779
1.919
2.132
2.131
2.240
2.158
1.975
2.247
2.195
1.140
2.195
2.131
33
6.982
Enterprise value€M
9.085
8.216
7.097
7.628
8.244
8.032
8.147
7.815
7.801
6.627
4.884
(4.27%)
(4.42%)
81
4.763
LT debt€M
15.06
15.86
16.10
15.41
17.21
16.97
18.16
20.01
23.12
22.18
7.673
5.20%
5.32%
70
Revenue
€13.25M
6.49%
1.00×
Cost of revenue
€9.274M
6.49%
1.00×
Operating expenses
€3.021M
7.08%
1.06×